|
Form 20-F ☒ |
Form 40-F ☐
|
PART I - FINANCIAL INFORMATION | 3 |
||
|
|
|
|
|
Item 1 - Financial Statements | 3 |
|
|
|
|
|
|
|
Condensed consolidated interim Balance Sheets | 4 |
|
|
|
|
|
|
Condensed consolidated interim Statements of Profit or Loss | 6 |
|
|
|
|
|
|
Condensed consolidated interim Statements of Changes in Shareholder’s Equity | 7 |
|
|
|
|
|
|
Condensed consolidated interim Statements of Cash Flows | 8 |
|
|
|
|
|
|
Notes to condensed consolidated interim Financial Statements | 9 |
|
|
|
|
|
Item 2 – Management’s discussion and analysis of financial condition and results of operations | 27 |
|
|
|
|
|
PART II - OTHER INFORMATION | 39 |
||
|
|
|
|
|
Item 1 - Signatures | 39 |
September 30, 2022
|
December 31, 2021
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
29,857
|
121,006
|
||||||
Restricted cash
|
1,650
|
1,183
|
||||||
Marketable securities and short-term investments
|
212,237
|
177,191
|
||||||
Trade receivables
|
33,155
|
34,682
|
||||||
Recoverable taxes
|
4,095
|
6,881
|
||||||
Deferred commissions
|
584
|
263
|
||||||
Prepaid expenses
|
3,940
|
7,911
|
||||||
Other current assets
|
18
|
399
|
||||||
Total current assets
|
285,536
|
349,516
|
||||||
Non-current assets
|
||||||||
Trade receivables
|
5,852
|
6,143
|
||||||
Deferred tax assets
|
17,780
|
12,572
|
||||||
Prepaid expenses
|
246
|
343
|
||||||
Recoverable taxes
|
2,704
|
556
|
||||||
Deferred commissions
|
1,901
|
1,246
|
||||||
Other non-current assets
|
968
|
435
|
||||||
Right-of-use assets
|
5,109
|
5,183
|
||||||
Property and equipment, net
|
4,105
|
4,711
|
||||||
Intangible assets, net
|
31,428
|
33,644
|
||||||
Investments in joint venture
|
790
|
621
|
||||||
Total non-current assets
|
70,883
|
65,454
|
||||||
Total assets
|
356,419
|
414,970
|
September 30, 2022
|
December 31, 2021
|
|||||||
LIABILITIES
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued expenses
|
31,425
|
29,537
|
||||||
Loans and financing
|
1,742
|
2,087
|
||||||
Taxes payable
|
3,121
|
5,035
|
||||||
Lease liabilities
|
1,475
|
1,105
|
||||||
Deferred revenue
|
18,366
|
16,598
|
||||||
Derivative financial instruments
|
-
|
133
|
||||||
Accounts payable from acquisition of subsidiaries
|
661
|
4,260
|
||||||
Other current liabilities
|
66
|
133
|
||||||
Total current liabilities
|
56,856
|
58,888
|
||||||
Non-current liabilities
|
||||||||
Accounts payable and accrued expenses
|
557
|
1,977
|
||||||
Loans and financing
|
-
|
1,192
|
||||||
Taxes payable
|
160
|
160
|
||||||
Lease liabilities
|
4,426
|
4,886
|
||||||
Accounts payable from acquisition of subsidiaries
|
-
|
2,163
|
||||||
Deferred revenue
|
14,130
|
16,204
|
||||||
Deferred tax liabilities
|
2,555
|
2,045
|
||||||
Other non-current liabilities
|
133
|
266
|
||||||
Total non-current liabilities
|
21,961
|
28,893
|
||||||
EQUITY
|
||||||||
Issued Capital
|
19
|
19
|
||||||
Capital reserve
|
394,662
|
390,466
|
||||||
Other reserves
|
(1,041
|
)
|
652
|
|||||
Accumulated losses
|
(116,050
|
)
|
(63,955
|
)
|
||||
Equity attributable to VTEX’s shareholders
|
277,590
|
327,182
|
||||||
Non-controlling interests
|
12
|
7
|
||||||
Total shareholders’ equity
|
277,602
|
327,189
|
||||||
Total liabilities and equity
|
356,419
|
414,970
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September
30, 2022
|
September
30, 2021
|
September
30, 2022
|
September
30, 2021
|
|||||||||||||
Subscription revenue
|
36,513
|
29,627
|
105,743
|
83,937
|
||||||||||||
Services revenue
|
2,241
|
2,237
|
6,392
|
4,720
|
||||||||||||
Total revenue
|
38,754
|
31,864
|
112,135
|
88,657
|
||||||||||||
Subscription cost
|
(9,755
|
)
|
(9,735
|
)
|
(29,917
|
)
|
(27,911
|
)
|
||||||||
Services cost
|
(2,872
|
)
|
(3,056
|
)
|
(8,321
|
)
|
(7,921
|
)
|
||||||||
Total cost
|
(12,627
|
)
|
(12,791
|
)
|
(38,238
|
)
|
(35,832
|
)
|
||||||||
Gross profit
|
26,127
|
19,073
|
73,897
|
52,825
|
||||||||||||
Operating expenses
|
||||||||||||||||
General and administrative
|
(6,944
|
)
|
(9,947
|
)
|
(21,296
|
)
|
(24,976
|
)
|
||||||||
Sales and marketing
|
(16,176
|
)
|
(19,330
|
)
|
(55,394
|
)
|
(46,062
|
)
|
||||||||
Research and development
|
(13,812
|
)
|
(14,179
|
)
|
(43,146
|
)
|
(33,271
|
)
|
||||||||
Other income (losses)
|
(489
|
)
|
14
|
(954
|
)
|
(1,303
|
)
|
|||||||||
Loss from operation
|
(11,294
|
)
|
(24,369
|
)
|
(46,893
|
)
|
(52,787
|
)
|
||||||||
Financial income
|
7,137
|
2,575
|
16,125
|
5,119
|
||||||||||||
Financial expense
|
(7,327
|
)
|
(3,141
|
)
|
(26,462
|
)
|
(8,394
|
)
|
||||||||
Financial result, net
|
(190
|
)
|
(566
|
)
|
(10,337
|
)
|
(3,275
|
)
|
||||||||
Equity results
|
272
|
162
|
759
|
397
|
||||||||||||
Loss before income tax
|
(11,212
|
)
|
(24,773
|
)
|
(56,471
|
)
|
(55,665
|
)
|
||||||||
Income tax
|
||||||||||||||||
Current
|
260
|
(1,107
|
)
|
(741
|
)
|
(1,611
|
)
|
|||||||||
Deferred
|
(590
|
)
|
3,921
|
5,115
|
7,387
|
|||||||||||
Total income tax
|
(330
|
)
|
2,814
|
4,374
|
5,776
|
|||||||||||
Net loss for the period
|
(11,542
|
)
|
(21,959
|
)
|
(52,097
|
)
|
(49,889
|
)
|
||||||||
Attributable to controlling shareholders
|
(11,542
|
)
|
(21,959
|
)
|
(52,095
|
)
|
(49,886
|
)
|
||||||||
Non-controlling interest
|
-
|
-
|
(2
|
)
|
(3
|
)
|
||||||||||
Loss per share
|
||||||||||||||||
Basic loss per share
|
(0.060
|
)
|
(0.119
|
)
|
(0.273
|
)
|
(0.280
|
)
|
||||||||
Diluted loss per share
|
(0.060
|
)
|
(0.119
|
)
|
(0.273
|
)
|
(0.280
|
)
|
Issued capital
|
Capital reserve
|
Other
comprehensive income (loss) |
Accumulated losses
|
Equity
attributable to VTEX’s shareholders |
Non-controlling
interests
|
Total
shareholders’ equity |
||||||||||||||||||||||
At January 1, 2021
|
17
|
78,945
|
104
|
(3,444
|
)
|
75,622
|
126
|
75,748
|
||||||||||||||||||||
Loss for the period
|
-
|
-
|
-
|
(49,886
|
)
|
(49,886
|
)
|
(3
|
)
|
(49,889
|
)
|
|||||||||||||||||
Foreign cumulative conversion adjustment
|
-
|
-
|
325
|
-
|
325
|
-
|
325
|
|||||||||||||||||||||
Transactions with owners of the Company
|
||||||||||||||||||||||||||||
Exercise of stock options
|
-
|
3,220
|
-
|
-
|
3,220
|
-
|
3,220
|
|||||||||||||||||||||
Issue of ordinary shares as consideration for a business combination
|
-
|
1,469
|
-
|
1,469
|
-
|
1,469
|
||||||||||||||||||||||
Capital contribution
|
-
|
1,000
|
-
|
-
|
1,000
|
-
|
1,000
|
|||||||||||||||||||||
Issuance of common shares in initial public offering
|
2
|
317,807
|
-
|
317,809
|
-
|
317,809
|
||||||||||||||||||||||
Share issuance costs
|
(21,491
|
)
|
(21,491
|
)
|
-
|
(21,491
|
)
|
|||||||||||||||||||||
Buyback of shares
|
-
|
(407
|
)
|
-
|
-
|
(407
|
)
|
-
|
(407
|
)
|
||||||||||||||||||
Share-based compensation
|
-
|
7,338
|
-
|
-
|
7,338
|
-
|
7,338
|
|||||||||||||||||||||
Transactions with non-controlling interests
|
-
|
96
|
-
|
-
|
96
|
(123
|
)
|
(27
|
)
|
|||||||||||||||||||
2
|
309,032
|
-
|
-
|
309,034
|
(123
|
)
|
308,911
|
|||||||||||||||||||||
At September 30, 2021
|
19
|
387,977
|
429
|
(53,330
|
)
|
335,095
|
-
|
335,095
|
||||||||||||||||||||
At January 1, 2022
|
19
|
390,466
|
652
|
(63,955
|
)
|
327,182
|
7
|
327,189
|
||||||||||||||||||||
Loss for the period
|
-
|
-
|
-
|
(52,095
|
)
|
(52,095
|
)
|
(2
|
)
|
(52,097
|
)
|
|||||||||||||||||
Foreign cumulative conversion adjustment
|
-
|
-
|
(1,693
|
)
|
-
|
(1,693
|
)
|
-
|
(1,693
|
)
|
||||||||||||||||||
Transactions with owners of the Company
|
-
|
|||||||||||||||||||||||||||
Exercise of stock options
|
-
|
430
|
-
|
-
|
430
|
-
|
430
|
|||||||||||||||||||||
Issue of ordinary shares as consideration for a business combination
|
-
|
3
|
-
|
-
|
3
|
-
|
3
|
|||||||||||||||||||||
Buyback of shares
|
-
|
(5,184
|
)
|
-
|
-
|
(5,184
|
)
|
-
|
(5,184
|
)
|
||||||||||||||||||
Share-based compensation
|
-
|
8,947
|
-
|
-
|
8,947
|
-
|
8,947
|
|||||||||||||||||||||
Transactions with non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
7
|
7
|
|||||||||||||||||||||
-
|
4,196
|
-
|
-
|
4,196
|
7
|
4,203
|
||||||||||||||||||||||
At September 30, 2022
|
19
|
394,662
|
(1,041
|
)
|
(116,050
|
)
|
277,590
|
12
|
277,602
|
Nine months ended
|
||||||||
September 30,
2022
|
September 30,
2021
|
|||||||
Loss for the period
|
(52,097
|
)
|
(49,889
|
)
|
||||
Adjustments on loss for the period
|
||||||||
Depreciation and amortization
|
3,378
|
2,840
|
||||||
Deferred income tax
|
(5,115
|
)
|
(7,385
|
)
|
||||
Loss on disposal of rights of use, property, equipment, and intangible assets
|
(9
|
)
|
50
|
|||||
Allowance for doubtful accounts
|
640
|
412
|
||||||
Share-based compensation
|
8,501
|
6,845
|
||||||
Provision for payroll taxes (share-based compensation)
|
(1,578
|
)
|
9,991
|
|||||
Adjustment of hyperinflation
|
3,786
|
1,481
|
||||||
Profit on investments in joint venture
|
(759
|
)
|
(397
|
)
|
||||
Fair value (gains) losses for the period
|
6,610
|
(366
|
)
|
|||||
Other costs and foreign exchange, net
|
(133
|
)
|
(433
|
)
|
||||
Working capital adjustments
|
||||||||
Trade receivables
|
(604
|
)
|
(9,876
|
)
|
||||
Recoverable taxes
|
927
|
(1,370
|
)
|
|||||
Prepaid expenses
|
3,919
|
(615
|
)
|
|||||
Other assets
|
(581
|
)
|
(161
|
)
|
||||
Accounts payable and accrued expenses
|
3,184
|
10,209
|
||||||
Taxes payable
|
(2,523
|
)
|
1,190
|
|||||
Deferred revenue
|
48
|
9,697
|
||||||
Other liabilities
|
791
|
458
|
||||||
Cash used in operating activities
|
(31,615
|
)
|
(27,319
|
)
|
||||
Income tax paid
|
(193
|
)
|
(4,511
|
)
|
||||
Net cash used in operating activities
|
(31,808
|
)
|
(31,830
|
)
|
||||
Cash flows from investing activities
|
||||||||
Dividends received
|
147
|
-
|
||||||
Purchase of short-term investment
|
(111,040
|
)
|
-
|
|||||
Redemption of short-term investment
|
66,152
|
-
|
||||||
Redemption of marketable securities
|
-
|
16,857
|
||||||
Interest received
|
410
|
981
|
||||||
Dividend income from financial instruments
|
187
|
-
|
||||||
Payment of business acquired
|
(1,692
|
)
|
(5,182
|
)
|
||||
Acquisitions of intangible assets
|
-
|
(364
|
)
|
|||||
Acquisitions of property and equipment
|
(266
|
)
|
(1,235
|
)
|
||||
Net cash provided by (used in) investing activities
|
(46,102
|
)
|
11,057
|
|||||
Cash flows from financing activities
|
||||||||
Derivative financial instruments
|
(718
|
)
|
-
|
|||||
Changes in restricted cash
|
(403
|
)
|
239
|
|||||
Proceeds from the exercise of stock options
|
430
|
3,220
|
||||||
Net-settlement of share-based payment
|
(1,138
|
)
|
(1,781
|
)
|
||||
Capital increase
|
-
|
1,000
|
||||||
Capital increase - proceeds from initial public offering, net of transaction costs
|
-
|
296,318
|
||||||
Buyback of shares
|
(5,149
|
)
|
(2,423
|
)
|
||||
Transactions costs related to repurchase of shares
|
(35
|
)
|
-
|
|||||
Payment of loans and financing
|
(1,982
|
)
|
(10,349
|
)
|
||||
Interest paid
|
(48
|
)
|
(84
|
)
|
||||
Principal elements of lease payments
|
(898
|
)
|
(671
|
)
|
||||
Lease interest paid
|
(515
|
)
|
(513
|
)
|
||||
Net cash provided by (used in) financing activities
|
(10,456
|
)
|
284,956
|
|||||
Net increase (decrease) in cash and cash equivalents
|
(88,366
|
)
|
264,183
|
|||||
Cash and cash equivalents, beginning of the period
|
121,006
|
58,557
|
||||||
Effect of exchange rate changes
|
(2,783
|
)
|
(1,111
|
)
|
||||
Cash and cash equivalents, end of the period
|
29,857
|
321,629
|
||||||
Supplemental cash flow information:
|
||||||||
Lease liabilities arising from obtaining right-of-use assets
|
985
|
155
|
||||||
Issue of ordinary shares as consideration for a business combination
|
3
|
1,469
|
||||||
Unpaid amount related to acquisition of non-controlling interest
|
-
|
27
|
||||||
Unpaid amount related to business combinations
|
-
|
8,471
|
||||||
Dividends receivable used to pay accounts from acquisition of subsidiaries
|
448
|
-
|
||||||
Transactions with non-controlling interests
|
7
|
-
|
1.
|
General information
|
Interest held by the Group (%)
|
||||||
Company
|
Place of business/
country of incorporation
|
Relationship
|
Principal business activity
|
September
30, 2022
|
December
31, 2021
|
September
30, 2021
|
VTEX (“VTEX”)
|
Cayman
|
Holding
|
Technology Services
|
|||
VTEX Informatica S.A. (“VTEX ARG”)
|
Argentina
|
Subsidiary
|
Technology Services
|
100
|
100
|
100
|
VTEX Brasil Tecnologia para E-commerce LTDA. (“VTEX Brazil”)
|
Brazil
|
Subsidiary
|
Technology Services
|
100
|
100
|
100
|
VTEX Day Eventos LTDA (“VTEX DAY”)
|
Brazil
|
Subsidiary
|
Production of events
|
100
|
100
|
100
|
Ciashop Soluções para Comércio Eletrônico S.A. (“Ciashop”)
|
Brazil
|
Subsidiary
|
Technology Services
|
-
|
-
|
100
|
Loja Integrada Tecnologia Para Softwares S.A.
(“Loja Integrada”)
|
Brazil
|
Subsidiary
|
Technology Services
|
99.73
|
99.87
|
99.97
|
VTEX Chile SPA (“VTEX CHI”)
|
Chile
|
Subsidiary
|
Technology Services
|
100
|
100
|
100
|
VTEX Colombia Tecnologia para Ecommerce S.A.S. (“VTEX COL”)
|
Colombia
|
Subsidiary
|
Technology Services
|
100
|
100
|
100
|
VTEX Commerce Cloud Solutions LLC
(“VTEX USA”)
|
USA
|
Subsidiary
|
Technology Services
|
100
|
100
|
100
|
WebLinc Corporation (“WorkArea”)
|
USA
|
Subsidiary
|
Technology Services
|
-
|
-
|
100
|
VTEX Ecommerce Platform Limited
(“VTEX UK”)
|
UK
|
Subsidiary
|
Technology Services
|
100
|
100
|
100
|
EICOM Limited (“EICOM”)
|
UK
|
Subsidiary
|
Technology Services
|
-
|
-
|
100
|
VTEX Mexico Soluciones en Ecommerce
S.R.L. de C.V. (“VTEX MEX”)
|
Mexico
|
Subsidiary
|
Technology Services
|
100
|
99.99
|
99.99
|
EI Education S.A.P.I de C.V. (“Escuela”)
|
Mexico
|
Subsidiary
|
Technology Services
|
100
|
100
|
100
|
Suiteshare Tecnologia da Informação S.A. (“Suiteshare”) (ii)
|
Brazil
|
Subsidiary
|
Technology Services
|
-
|
100
|
100
|
Peru Tecnologia para ECOMMERCE S.A.C.
(“VTEX PERU”)
|
Peru
|
Subsidiary
|
Technology Services
|
100
|
100
|
100
|
VTEX Platform España, S.L. ("VTEX ESP") (i)
|
Spain
|
Subsidiary
|
Technology Services
|
100
|
-
|
-
|
Vtex Ecommerce Platform Limited -
Sede Secondaria (“VTEX ITA”)
|
Italy
|
Branch
|
Technology Services
|
100
|
100
|
-
|
Vtex Ecommerce Platform Limited London -
Sucursala Bucuresti (“VTEX ROM”)
|
Romania
|
Branch
|
Technology Services
|
100
|
100
|
-
|
Vtex Ecommerce Platform Limited –
Sucursal em Portugal (“VTEX PORT”)
|
Portugal
|
Branch
|
Technology Services
|
100
|
100
|
-
|
2.
|
Basis of presentation and consolidation |
a.
|
Basis for preparation of the unaudited condensed consolidated interim financial statements
|
b.
|
New standards, interpretations, and amendments adopted by the Group
|
c.
|
Critical estimates and accounting judgments
|
3.
|
Cash and cash equivalents |
September 30, 2022
|
December 31, 2021
|
|||||||
Cash and cash bank deposits
|
24,707
|
120,928
|
||||||
Time deposits and other investments
|
2,260
|
-
|
||||||
Investment funds
|
2,890
|
78
|
||||||
Total
|
29,857
|
121,006
|
4.
|
Marketable securities and short-term investments |
September 30, 2022
|
December 31, 2021
|
|||||||
Short-term investments
|
212,237
|
177,191
|
||||||
Marketable securities and short-term investments
|
212,237
|
177,191
|
2022
|
||||
Opening balance on January 1
|
177,191
|
|||
Additions
|
111,040
|
|||
Redemption
|
(66,152
|
)
|
||
Losses
|
(8,441
|
)
|
||
Exchange differences
|
(1,401
|
)
|
||
Closing balance on September 30
|
212,237
|
5.
|
Trade receivables |
September 30, 2022
|
December 31, 2021
|
|||||||
Trade receivables
|
39,836
|
41,972
|
||||||
Loss allowances
|
(829
|
)
|
(1,147
|
)
|
||||
Total trade receivables
|
39,007
|
40,825
|
||||||
Current
|
33,155
|
34,682
|
||||||
Non-current
|
5,852
|
6,143
|
2022
|
||||
Opening balance on January 1
|
(1,147
|
)
|
||
Addition, net
|
(640
|
)
|
||
Write-off
|
871
|
|||
Exchange differences
|
87
|
|||
Closing balance on September 30
|
(829
|
)
|
September 30, 2022
|
December 31, 2021
|
|||||||
Current
|
36,504
|
38,456
|
||||||
Overdue:
|
||||||||
From 1 to 30 days
|
1,509
|
1,251
|
||||||
From 31 to 60 days
|
687
|
847
|
||||||
From 61 to 90 days
|
171
|
439
|
||||||
From 91 to 120 days
|
316
|
113
|
||||||
From 121 to 300 days
|
649
|
866
|
||||||
Total
|
39,836
|
41,972
|
6.
|
Current and deferred tax
|
September 30, 2022
|
December 31, 2021
|
|||||||
Loss allowances for financial assets
|
131
|
75
|
||||||
Bonus provision
|
1,356
|
750
|
||||||
Lease
|
390
|
366
|
||||||
Share-based compensation
|
3,242
|
3,224
|
||||||
Hyperinflationary adjustments
|
49
|
89
|
||||||
Tax loss (i)
|
10,792
|
6,445
|
||||||
Others (ii)
|
1,820
|
1,623
|
||||||
Total deferred tax assets
|
17,780
|
12,572
|
September 30, 2022
|
December 31, 2021
|
|||||||
Acquisition of subsidiaries
|
1,477
|
1,687
|
||||||
Temporary differences
|
675
|
283
|
||||||
Others
|
403
|
75
|
||||||
Total deferred tax liabilities
|
2,555
|
2,045
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30, 2022
|
September 30, 2021
|
September 30, 2022
|
September 30, 2021
|
|||||||||||||
Current tax
|
||||||||||||||||
Current tax on profits for the period
|
260
|
(1,107
|
)
|
(741
|
)
|
(1,611
|
)
|
|||||||||
260
|
(1,107
|
)
|
(741
|
)
|
(1,611
|
)
|
||||||||||
Deferred income tax
|
||||||||||||||||
Decrease (increase) in deferred tax
|
(590
|
)
|
3,921
|
5,115
|
7,387
|
|||||||||||
(590
|
)
|
3,921
|
5,115
|
7,387
|
||||||||||||
Income tax
|
(330
|
)
|
2,814
|
4,374
|
5,776
|
7.
|
Leases
|
September 30, 2022
|
December 31, 2021
|
|||||||
Right-of-use assets
|
||||||||
Office buildings
|
5,109
|
5,183
|
||||||
Total
|
5,109
|
5,183
|
September 30, 2022
|
December 31, 2021
|
|||||||
Lease liabilities
|
||||||||
Current
|
1,475
|
1,105
|
||||||
Non-current
|
4,426
|
4,886
|
||||||
Total
|
5,901
|
5,991
|
2022
|
||||
Right-of-use assets
|
||||
Opening balance on January 1
|
5,183
|
|||
New lease agreements
|
944
|
|||
Remeasurement
|
99
|
|||
Depreciation
|
(976
|
)
|
||
Write-off
|
(352
|
)
|
||
Hyperinflation adjustment
|
4
|
|||
Exchange differences
|
207
|
|||
Closing balance on September 30
|
5,109
|
|||
2022
|
||||
Lease liabilities
|
||||
Opening balance on January 1
|
5,991
|
|||
New lease agreements
|
944
|
|||
Remeasurement
|
41
|
|||
Interest added
|
517
|
|||
Principal elements of lease payments
|
(898
|
)
|
||
Interest payment
|
(515
|
)
|
||
Write-off
|
(423
|
)
|
||
Exchange differences
|
244
|
|||
Closing balance on September 30
|
5,901
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30, 2022
|
September 30, 2021
|
September 30, 2022
|
September 30, 2021
|
|||||||||||||
Depreciation charge of office buildings
|
356
|
273
|
976
|
782
|
||||||||||||
Interest expense (included in financial expense)
|
166
|
176
|
517
|
526
|
||||||||||||
Total
|
522
|
449
|
1,493
|
1,308
|
8.
|
Property and equipment, net |
September 30, 2022
|
December 31, 2021
|
|||||||
Leasehold improvements
|
2,746
|
2,796
|
||||||
Machinery and equipment
|
298
|
279
|
||||||
Furniture and fixture
|
808
|
740
|
||||||
Computer and peripherals
|
4,207
|
3,987
|
||||||
Accumulated depreciation
|
(3,954
|
)
|
(3,091
|
)
|
||||
Property and equipment, net
|
4,105
|
4,711
|
9.
|
Intangible assets, net
|
September 30, 2022
|
December 31, 2021
|
|||||||
Software
|
4,210
|
4,090
|
||||||
Trademark
|
214
|
207
|
||||||
Intellectual property
|
2,612
|
2,541
|
||||||
Customer contracts
|
9,372
|
9,337
|
||||||
Goodwill
|
21,570
|
22,374
|
||||||
Others
|
508
|
494
|
||||||
Accumulated amortization
|
(7,058
|
)
|
(5,399
|
)
|
||||
Intangible assets, net
|
31,428
|
33,644
|
10.
|
Accounts payable and accrued expenses
|
September 30, 2022
|
December 31, 2021
|
|||||||
Trade payables
|
11,654
|
12,668
|
||||||
Accounts payable to related parties
|
-
|
27
|
||||||
Social charges
|
4,990
|
7,048
|
||||||
Profit-sharing
|
9,091
|
7,203
|
||||||
Provision for vacation and benefits
|
6,202
|
4,333
|
||||||
Others
|
45
|
235
|
||||||
Total
|
31,982
|
31,514
|
||||||
Current
|
31,425
|
29,537
|
||||||
Non-current
|
557
|
1,977
|
11.
|
Loans and financing
|
|
Interest rate |
Country
|
Maturity
|
September 30,
2022
|
December 31,
2021
|
||||||||
BNDES (i)
|
6.5% p.a
(Brazilian Reais)
|
Brazil
|
Mar/23
|
370
|
891
|
||||||||
Itaú (ii)
|
100% CDI + 2.5% p.a
(Brazilian Reais)
|
Brazil
|
May/23
|
1,372
|
2,388
|
||||||||
Total
|
1,742
|
3,279
|
|||||||||||
Current
|
1,742
|
2,087
|
|||||||||||
Non-current
|
-
|
1,192
|
2022
|
||||
Opening balance on January 1
|
3,279
|
|||
Payment of loans
|
(1,982
|
)
|
||
Interest charged
|
52
|
|||
Interest paid
|
(48
|
)
|
||
Basis adjustment on the fair value hedge (i)
|
235
|
|||
Exchange differences
|
206
|
|||
Closing balance on September 30
|
1,742
|
12.
|
Taxes payable
|
September 30, 2022
|
December 31, 2021
|
|||||||
Income tax payable
|
573
|
524
|
||||||
Other taxes payable
|
2,708
|
4,671
|
||||||
Total
|
3,281
|
5,195
|
||||||
Current
|
3,121
|
5,035
|
||||||
Non-current
|
160
|
160
|
13.
|
Contingencies
|
September 30, 2022
|
December 31, 2021
|
|||||||
Civil
|
7
|
17
|
||||||
Labor
|
44
|
16
|
||||||
Tax
|
81
|
53
|
||||||
Total
|
132
|
86
|
September 30, 2022
|
December 31, 2021
|
|||||||
Civil
|
116
|
123
|
||||||
Labor
|
-
|
189
|
||||||
Tax
|
275
|
10
|
||||||
Total
|
391
|
322
|
14.
|
Shareholders’ equity
|
September 30, 2022
|
December 31, 2021
|
|||||||
Number of ordinary nominative shares
|
191,741,122
|
191,028,642
|
||||||
Par value
|
0.0001
|
0.0001
|
||||||
Total issued capital
|
19
|
19
|
15.
|
Revenue from services provided
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30, 2022
|
September 30, 2021
|
September 30, 2022
|
September 30, 2021
|
|||||||||||||
Subscriptions
|
39,720
|
32,333
|
115,420
|
91,624
|
||||||||||||
Taxes on subscriptions
|
(3,207
|
)
|
(2,706
|
)
|
(9,677
|
)
|
(7,687
|
)
|
||||||||
Subscription revenue
|
36,513
|
29,627
|
105,743
|
83,937
|
||||||||||||
Services provided
|
2,370
|
2,511
|
6,880
|
5,260
|
||||||||||||
Taxes on services
|
(129
|
)
|
(274
|
)
|
(488
|
)
|
(540
|
)
|
||||||||
Services revenue
|
2,241
|
2,237
|
6,392
|
4,720
|
||||||||||||
Total revenue
|
38,754
|
31,864
|
112,135
|
88,657
|
16.
|
Earnings (loss) per share
|
Three months ended
|
Nine months ended
|
|||||||||||||||
Basic loss per share
|
September 30, 2022
|
September 30, 2021
|
September 30, 2022
|
September 30, 2021
|
||||||||||||
Loss attributable to the stockholders of the Group
|
(11,542
|
)
|
(21,959
|
)
|
(52,095
|
)
|
(49,886
|
)
|
||||||||
Weighted average number of outstanding common shares (thousands) (i)
|
190,842
|
184,881
|
191,096
|
178,129
|
||||||||||||
Basic loss per share
|
(0.060
|
)
|
(0.119
|
)
|
(0.273
|
)
|
(0.280
|
)
|
17.
|
Share-based compensation
|
Number of
options
(thousands)
|
Weighted
average
exercise price
|
Remaining contractual
terms in years
|
Weighted
average grant
date fair value
|
|||||||||||||
At January 1, 2022
|
8,809
|
4.78
|
5.37
|
1.58
|
||||||||||||
Granted during the period
|
765
|
7.24
|
-
|
3.41
|
||||||||||||
Forfeit during the period
|
(1,254
|
)
|
5.35
|
-
|
2.14
|
|||||||||||
Exercised during the period (i)
|
(221
|
)
|
1.94
|
-
|
0.64
|
|||||||||||
At September 30, 2022
|
8,099
|
5.01
|
4.77
|
1.70
|
||||||||||||
Stock options exercisable as of September 30, 2022
|
3,521
|
3.52
|
4.04
|
0.96
|
●
|
Strike Price - Average price weighted by the quantity granted;
|
●
|
Target Asset Price - The trading price closest to the granting date of the options or the trading price derived from an independent valuation report;
|
●
|
Risk-Free Interest Rate - US Treasury interest rate, according to the contractual term;
|
●
|
Volatility - According to comparable peer entities listed on the stock exchange.
|
●
|
Target Asset Price - US$7.31 per share (December 31, 2021 - US$10.72 per share)
|
●
|
Risk-Free Interest Rate - 2.14% (December 31, 2021: 1.14%)
|
●
|
Volatility - 51.14% (December 31, 2021: 51.89%)
|
●
|
Expected dividend: None
|
Number of
RSUs
(thousands)
|
Weighted
average grant
date fair value
|
|||||||
At January 1, 2022
|
3,001
|
7.70
|
||||||
RSU granted
|
2,012
|
6.38
|
||||||
Forfeit during the period
|
(724
|
)
|
8.10
|
|||||
Settled (i)
|
(588
|
)
|
6.39
|
|||||
At September 30, 2022
|
3,701
|
7.11
|
●
|
Strike Price - Average price weighted by the quantity granted;
|
●
|
Target Asset Price - The trading price closest to the granting date of the options or the trading price derived from an independent valuation report;
|
●
|
Risk-Free Interest Rate - Future CDI, according to the contractual term;
|
●
|
Volatility - According to comparable peer entities listed on the stock exchange.
|
●
|
Target Asset Price - Not applicable for the period (December 31, 2021 - US$13.06 per share)
|
●
|
Risk-free interest rate in Brazilian Reais - Not applicable for the period (December 31, 2021: 8.81%)
|
●
|
Volatility - Not applicable for the period (December 31, 2021: 47.69%)
|
●
|
Expected dividend: None
|
Number of
options
(thousands)
|
Weighted
average
exercise price
|
Remaining contractual
terms in years
|
Weighted
average grant
date fair value
|
|||||||||||||
At January 1, 2022
|
23.57
|
12.37
|
6.35
|
5.47
|
||||||||||||
Granted during the period
|
-
|
-
|
-
|
-
|
||||||||||||
Forfeit during the period
|
(6.74
|
)
|
11.67
|
-
|
5.89
|
|||||||||||
Exercised during the period
|
-
|
-
|
-
|
-
|
||||||||||||
At September 30, 2022
|
16.83
|
13.21
|
5.61
|
5.54
|
Number of
RSUs
(thousands)
|
Weighted
average grant
date fair value
|
|||||||
At January 1, 2022
|
83.03
|
11.22
|
||||||
RSU granted
|
327.27
|
6.40
|
||||||
Forfeit during the period
|
(67.40
|
)
|
10.51
|
|||||
Settled (i)
|
(35.21
|
)
|
10.15
|
|||||
At September 30, 2022
|
307.69
|
6.47
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30, 2022
|
September 30, 2021
|
September 30, 2022
|
September 30, 2021
|
|||||||||||||
Subscription cost
|
(171
|
)
|
(313
|
)
|
(338
|
)
|
(626
|
)
|
||||||||
Services cost
|
(47
|
)
|
(128
|
)
|
(67
|
)
|
(297
|
)
|
||||||||
General and administrative
|
(1,262
|
)
|
(2,999
|
)
|
(2,890
|
)
|
(6,079
|
)
|
||||||||
Sales and marketing
|
(1,261
|
)
|
(2,604
|
)
|
(1,743
|
)
|
(4,919
|
)
|
||||||||
Research and development
|
(2,027
|
)
|
(3,292
|
)
|
(3,128
|
)
|
(6,072
|
)
|
||||||||
Total
|
(4,768
|
)
|
(9,336
|
)
|
(8,166
|
)
|
(17,993
|
)
|
18.
|
Financial Instruments
|
(i)
|
Financial instruments valued at amortized cost
|
September 30, 2022
|
December 31, 2021
|
|||||||
Financial assets:
|
||||||||
Cash and cash equivalents
|
29,857
|
121,006
|
||||||
Restricted cash
|
1,650
|
1,183
|
||||||
Trade receivables
|
39,007
|
40,825
|
||||||
Total
|
70,514
|
163,014
|
||||||
Financial liabilities:
|
||||||||
Trade payables
|
11,654
|
12,695
|
||||||
Lease liabilities
|
5,901
|
5,991
|
||||||
Loans and financing
|
1,742
|
3,279
|
||||||
Accounts payable from acquisition of subsidiaries
|
-
|
1,470
|
||||||
Total
|
19,297
|
23,435
|
(ii)
|
Financial instruments valued at fair value through profit or loss
|
Carrying amount
|
||||||||
September 30, 2022
|
December 31, 2021
|
|||||||
Financial assets:
|
||||||||
Short-term investments
|
212,237
|
177,191
|
||||||
Total
|
212,237
|
177,191
|
||||||
Carrying amount
|
||||||||
September 30, 2022
|
December 31, 2021
|
|||||||
Financial liabilities:
|
||||||||
Derivative and financial instruments (i)
|
-
|
133
|
||||||
Accounts payable from acquisition of subsidiary ("earn out")
|
661
|
4,953
|
||||||
Total
|
661
|
5,086
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September
30, 2022
|
September
30, 2021 |
September
30, 2022
|
September
30, 2021
|
|||||||||||||
Net gain (loss) on financial instruments
|
661
|
155
|
1,816
|
(120
|
)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September
30, 2022
|
September
30, 2021
|
September
30, 2022
|
September
30, 2021
|
|||||||||||||
Net gain (loss) on marketable securities and short-term investments
|
706
|
90
|
(8,441
|
)
|
212
|
a.
|
Fair value hierarchy
|
September 30, 2022
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Short-term investments
|
212,237
|
-
|
-
|
|||||||||
Liabilities
|
||||||||||||
Accounts payable from acquisition of subsidiary ("earn-out")
|
-
|
-
|
661
|
December 31, 2021
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Short-term investments
|
177,191
|
-
|
-
|
|||||||||
Liabilities
|
||||||||||||
Derivative financial instruments
|
-
|
133
|
-
|
|||||||||
Accounts payable from acquisition of subsidiary ("earn-out")
|
-
|
-
|
4,953
|
●
|
Level 1: The fair
value of financial instruments traded in active markets (such as publicly traded derivatives, and equity securities) is based on quoted market prices at the end of the reporting period. The quoted market price used for financial assets
held by the Group is the current bid price. These instruments are included in level 1.
|
●
|
Level 2: The fair
value of financial instruments that are not traded in an active market (for example, over-the-counter derivatives) is determined using valuation techniques which maximize the use of observable market data and rely as little as possible on
entity-specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is included in level 2.
|
●
|
Level 3: If one or
more of the significant inputs are not based on observable market data, the instrument is included in level 3. This is the case for unlisted equity securities.
|
●
|
the use of quoted market prices or dealer quotes for similar instruments
|
●
|
for interest rate swaps – the present value of the estimated future cash flows based on observable yield curves;
|
●
|
for foreign currency forwards - the present value of future cash flows based on the forward exchange rates at the balance sheet date;
|
2022
|
||||
Opening balance on January 1
|
4,953
|
|||
Payments of principal/finance charges - earn-out
|
(916
|
)
|
||
Earn-out adjustment
|
(3,378
|
)
|
||
Exchange differences
|
2
|
|||
Closing balance on September 30
|
661
|
b.
|
Fair values of other financial instruments (unrecognized)
|
Carrying amount
|
Fair value
|
|||||||
Financial liabilities
|
||||||||
Loans and financing
|
1,742
|
1,693
|
||||||
Total
|
1,742
|
1,693
|
19.
|
Subsequent events
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September
30, 2022
|
September
30, 2021
|
September
30, 2022
|
September
30, 2021
|
|||||||||||||
(in millions of U.S. Dollars, unless otherwise indicated)
|
||||||||||||||||
GMV
|
2,957.5
|
2,284.8
|
8,783.9
|
6,760.2
|
||||||||||||
GMV growth FX neutral (%)
|
28.7
|
%
|
4.2
|
%
|
25.8
|
%
|
37.0
|
%
|
For the three months ended
(unaudited) |
||||||||||||||||||||||||||||||||||||
September
30, 2020 |
December
31, 2020 |
March
31, 2021 |
June
30, 2021 |
September
30, 2021 |
December
31, 2021 |
March
31, 2022 |
June
30, 2022
|
September 30, 2022
|
||||||||||||||||||||||||||||
Subscription revenue
|
26.3
|
27.7
|
24.7
|
29.7
|
29.6
|
34.5
|
32.6
|
36.6
|
36.5
|
|||||||||||||||||||||||||||
Services revenue
|
1.3
|
1.4
|
1.3
|
1.2
|
2.2
|
2.6
|
2.1
|
2.1
|
2.2
|
|||||||||||||||||||||||||||
Total revenue
|
27.7
|
29.1
|
25.9
|
30.9
|
31.9
|
37.1
|
34.7
|
38.7
|
38.8
|
|||||||||||||||||||||||||||
Subscription cost
|
(7.1
|
)
|
(9.8
|
)
|
(8.7
|
)
|
(9.5
|
)
|
(9.7
|
)
|
(10.5
|
)
|
(10.0
|
)
|
(10.2
|
)
|
(9.8
|
)
|
||||||||||||||||||
Services cost
|
(1.7
|
)
|
(2.0
|
)
|
(2.1
|
)
|
(2.8
|
)
|
(3.1
|
)
|
(3.3
|
)
|
(2.6
|
)
|
(2.8
|
)
|
(2.9
|
)
|
||||||||||||||||||
Total cost
|
(8.8
|
)
|
(11.9
|
)
|
(10.8
|
)
|
(12.2
|
)
|
(12.8
|
)
|
(13.8
|
)
|
(12.6
|
)
|
(13.0
|
)
|
(12.6
|
)
|
||||||||||||||||||
Gross profit
|
18.9
|
17.2
|
15.1
|
18.7
|
19.1
|
23.4
|
22.1
|
25.7
|
26.1
|
|||||||||||||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||||||||||
General and administrative
|
(3.3
|
)
|
(5.1
|
)
|
(7.2
|
)
|
(7.8
|
)
|
(9.9
|
)
|
(6.9
|
)
|
(6.9
|
)
|
(7.4
|
)
|
(6.9
|
)
|
||||||||||||||||||
Sales and marketing
|
(5.3
|
)
|
(7.5
|
)
|
(11.0
|
)
|
(15.7
|
)
|
(19.3
|
)
|
(17.5
|
)
|
(17.9
|
)
|
(21.3
|
)
|
(16.2
|
)
|
||||||||||||||||||
Research and development
|
(4.5
|
)
|
(6.8
|
)
|
(8.4
|
)
|
(10.7
|
)
|
(14.2
|
)
|
(11.9
|
)
|
(13.9
|
)
|
(15.4
|
)
|
(13.8
|
)
|
||||||||||||||||||
Other income (losses)
|
(0.3
|
)
|
0.1
|
(0.4
|
)
|
(0.9
|
)
|
0.0
|
(0.2
|
)
|
0.0
|
(0.5
|
)
|
(0.5
|
)
|
|||||||||||||||||||||
Income (loss) from operation
|
5.5
|
(2.1
|
)
|
(12.0
|
)
|
(16.4
|
)
|
(24.4
|
)
|
(13.1
|
)
|
(16.7
|
)
|
(18.9
|
)
|
(11.3
|
)
|
|||||||||||||||||||
Financial result
|
(0.6
|
)
|
(1.3
|
)
|
(1.4
|
)
|
(1.4
|
)
|
(0.6
|
)
|
(1.4
|
)
|
(4.7
|
)
|
(5.4
|
)
|
(0.2
|
)
|
||||||||||||||||||
Equity results
|
0.0
|
0.1
|
0.1
|
0.1
|
0.2
|
0.2
|
0.2
|
0.3
|
0.3
|
|||||||||||||||||||||||||||
Income (loss) before income tax
|
5.0
|
(3.3
|
)
|
(13.3
|
)
|
(17.6
|
)
|
(24.8
|
)
|
(14.3
|
)
|
(21.2
|
)
|
(24.1
|
)
|
(11.2
|
)
|
|||||||||||||||||||
Income tax
|
(2.0
|
)
|
(0.9
|
)
|
0.8
|
2.1
|
2.8
|
3.7
|
2.1
|
2.6
|
(0.3
|
)
|
||||||||||||||||||||||||
Net income (loss) for the period
|
3.0
|
(4.3
|
)
|
(12.5
|
)
|
(15.5
|
)
|
(22.0
|
)
|
(10.6
|
)
|
(19.1
|
)
|
(21.5
|
)
|
(11.5
|
)
|
|||||||||||||||||||
Earnings (loss) per share
|
||||||||||||||||||||||||||||||||||||
Basic and diluted earnings (loss)
per share (US$)
|
0.02
|
(0.02
|
)
|
(0.07
|
)
|
(0.09
|
)
|
(0.12
|
)
|
(0.06
|
)
|
(0.10
|
)
|
(0.11
|
)
|
(0.06
|
)
|
For the three months ended
(unaudited) |
||||||||||||||||||||||||||||||||||||
September
30, 2020 |
December
31, 2020 |
March
31, 2021 |
June
30, 2021 |
September
30, 2021 |
December
31, 2021 |
March
31, 2022 |
June
30, 2022 |
September 30, 2022
|
||||||||||||||||||||||||||||
Total revenue
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||||
Subscription cost
|
(25.6
|
)%
|
(33.8
|
)%
|
(33.6
|
)%
|
(30.6
|
)%
|
(30.6
|
)%
|
(28.2
|
)%
|
(28.8
|
)%
|
(26.3
|
)%
|
(25.2
|
)%
|
||||||||||||||||||
Services cost
|
(6.1
|
)%
|
(6.9
|
)%
|
(8.1
|
)%
|
(8.9
|
)%
|
(9.6
|
)%
|
(8.9
|
)%
|
(7.5
|
)%
|
(7.3
|
)%
|
(7.4
|
)%
|
||||||||||||||||||
Total cost
|
(31.7
|
)%
|
(40.7
|
)%
|
(41.8
|
)%
|
(39.6
|
)%
|
(40.1
|
)%
|
(37.1
|
)%
|
(36.3
|
)%
|
(33.6
|
)%
|
(32.6
|
)%
|
||||||||||||||||||
Gross profit
|
68.3
|
%
|
59.3
|
%
|
58.2
|
%
|
60.4
|
%
|
59.9
|
%
|
62.9
|
%
|
63.7
|
%
|
66.4
|
%
|
67.4
|
%
|
||||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||||||||||
General and administrative
|
(12.1
|
)%
|
(17.6
|
)%
|
(27.9
|
)%
|
(25.3
|
)%
|
(31.2
|
)%
|
(18.6
|
)%
|
(19.9
|
)%
|
(19.2
|
)%
|
(17.9
|
)%
|
||||||||||||||||||
Sales and marketing
|
(19.0
|
)%
|
(25.7
|
)%
|
(42.6
|
)%
|
(50.9
|
)%
|
(60.7
|
)%
|
(47.0
|
)%
|
(51.6
|
)%
|
(55.1
|
)%
|
(41.7
|
)%
|
||||||||||||||||||
Research and development
|
(16.3
|
)%
|
(23.5
|
)%
|
(32.5
|
)%
|
(34.6
|
)%
|
(44.5
|
)%
|
(32.1
|
)%
|
(40.1
|
)%
|
(39.8
|
)%
|
(35.6
|
)%
|
||||||||||||||||||
Other income (losses)
|
(1.0
|
)%
|
0.4
|
%
|
(1.7
|
)%
|
(2.8
|
)%
|
0.0
|
%
|
(0.6
|
)%
|
0.0
|
%
|
(1.2
|
)%
|
(1.3
|
)%
|
||||||||||||||||||
Income (loss) from operation
|
19.9
|
%
|
(7.1
|
)%
|
(46.4
|
)%
|
(53.1
|
)%
|
(76.5
|
)%
|
(35.4
|
)%
|
(48.1
|
)%
|
(48.9
|
)%
|
(29.1
|
)%
|
||||||||||||||||||
Financial result
|
(2.1
|
)%
|
(4.6
|
)%
|
(5.2
|
)%
|
(4.4
|
)%
|
(1.8
|
)%
|
(3.7
|
)%
|
(13.5
|
)%
|
(14.0
|
)%
|
(0.5
|
)%
|
||||||||||||||||||
Equity results
|
0.1
|
%
|
0.2
|
%
|
0.4
|
%
|
0.5
|
%
|
0.5
|
%
|
0.5
|
%
|
0.6
|
%
|
0.7
|
%
|
0.7
|
%
|
||||||||||||||||||
Income (loss) before income tax
|
17.9
|
%
|
(11.5
|
)%
|
(51.3
|
)%
|
(57.0
|
)%
|
(77.7
|
)%
|
(38.6
|
)%
|
(61.1
|
)%
|
(62.2
|
)%
|
(28.9
|
)%
|
||||||||||||||||||
Income tax
|
(7.2
|
)%
|
(3.2
|
)%
|
3.2
|
%
|
6.9
|
%
|
8.8
|
%
|
10.0
|
%
|
6.1
|
%
|
6.8
|
%
|
(0.9
|
)%
|
||||||||||||||||||
Net income (loss) for the period
|
10.8
|
%
|
(14.7
|
)%
|
(48.1
|
)%
|
(50.1
|
)%
|
(68.9
|
)%
|
(28.6
|
)%
|
(55.0
|
)%
|
(55.5
|
)%
|
(29.8
|
)%
|
For the three months ended
(unaudited) |
||||||||||||||||||||||||||||||||||||
September
30, 2020 |
December
31, 2020 |
March
31, 2021 |
June
30, 2021 |
September
30, 2021 |
December
31, 2021 |
March
31, 2022 |
June
30, 2022 |
September
30, 2022 |
||||||||||||||||||||||||||||
Income (loss) from operation
|
5.5
|
(2.1
|
)
|
(12.0
|
)
|
(16.4
|
)
|
(24.4
|
)
|
(13.1
|
)
|
(16.7
|
)
|
(18.9
|
)
|
(11.3
|
)
|
|||||||||||||||||||
Share-based compensation expense
|
0.6
|
2.0
|
3.2
|
5.5
|
9.3
|
1.6
|
2.5
|
0.9
|
4.8
|
|||||||||||||||||||||||||||
Amortization of intangibles related to acquisitions
|
0.1
|
0.2
|
0.3
|
0.5
|
0.5
|
0.7
|
0.5
|
0.5
|
0.5
|
|||||||||||||||||||||||||||
Offering expenses ("IPO") (i)
|
-
|
-
|
-
|
-
|
1.3
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Non-GAAP Income (loss) from operation
|
6.3
|
0.1
|
(8.5
|
)
|
(10.4
|
)
|
(13.3
|
)
|
(10.9
|
)
|
(13.7
|
)
|
(17.5
|
)
|
(6.0
|
)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
(in US$ thousands)
|
September
30, 2022
|
September
30, 2021
|
September
30, 2022
|
September
30, 2021
|
||||||||||||
Subscription revenue
|
36,513
|
29,627
|
105,743
|
83,937
|
||||||||||||
Services revenue
|
2,241
|
2,237
|
6,392
|
4,720
|
||||||||||||
Total revenue
|
38,754
|
31,864
|
112,135
|
88,657
|
||||||||||||
Subscription cost (1)
|
(9,755
|
)
|
(9,737
|
)
|
(29,917
|
)
|
(27,911
|
)
|
||||||||
Services cost (1)
|
(2,872
|
)
|
(3,054
|
)
|
(8,321
|
)
|
(7,921
|
)
|
||||||||
Total cost
|
(12,627
|
)
|
(12,791
|
)
|
(38,238
|
)
|
(35,832
|
)
|
||||||||
Gross profit
|
26,127
|
19,073
|
73,897
|
52,825
|
||||||||||||
Operating expenses
|
||||||||||||||||
General and administrative (1)
|
(6,944
|
)
|
(9,947
|
)
|
(21,296
|
)
|
(24,976
|
)
|
||||||||
Sales and marketing (1)
|
(16,176
|
)
|
(19,330
|
)
|
(55,394
|
)
|
(46,062
|
)
|
||||||||
Research and development (1)
|
(13,812
|
)
|
(14,179
|
)
|
(43,146
|
)
|
(33,271
|
)
|
||||||||
Other income (losses)
|
(489
|
)
|
14
|
(954
|
)
|
(1,303
|
)
|
|||||||||
Loss from operation
|
(11,294
|
)
|
(24,369
|
)
|
(46,893
|
)
|
(52,787
|
)
|
||||||||
Financial result
|
(190
|
)
|
(566
|
)
|
(10,337
|
)
|
(3,275
|
)
|
||||||||
Equity results
|
272
|
162
|
759
|
397
|
||||||||||||
Loss before income tax
|
(11,212
|
)
|
(24,773
|
)
|
(56,471
|
)
|
(55,665
|
)
|
||||||||
Income tax
|
(330
|
)
|
2,814
|
4,374
|
5,776
|
|||||||||||
Net loss for the period
|
(11,542
|
)
|
(21,959
|
)
|
(52,097
|
)
|
(49,889
|
)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
(in US$ thousands)
|
September
30, 2022
|
September
30, 2021
|
September
30, 2022 |
September
30, 2021
|
||||||||||||
Subscription cost
|
(171
|
)
|
(313
|
)
|
(338
|
)
|
(626
|
)
|
||||||||
Services cost
|
(47
|
)
|
(128
|
)
|
(67
|
)
|
(297
|
)
|
||||||||
General and administrative
|
(1,262
|
)
|
(2,999
|
)
|
(2,890
|
)
|
(6,079
|
)
|
||||||||
Sales and marketing
|
(1,261
|
)
|
(2,604
|
)
|
(1,743
|
)
|
(4,919
|
)
|
||||||||
Research and development
|
(2,027
|
)
|
(3,292
|
)
|
(3,128
|
)
|
(6,072
|
)
|
||||||||
Total
|
(4,768
|
)
|
(9,336
|
)
|
(8,166
|
)
|
(17,993
|
)
|
Three months ended
|
Nine months ended
|
|||||||||||||||||||||||
(in US$ thousands, except percentages)
|
September
30, 2022
|
September
30, 2021
|
Variation
|
September
30, 2022
|
September
30, 2021
|
Variation
|
||||||||||||||||||
Subscription revenue
|
36,513
|
29,627
|
23.2
|
%
|
105,743
|
83,937
|
26.0
|
%
|
||||||||||||||||
Services revenue
|
2,241
|
2,237
|
0.2
|
%
|
6,392
|
4,720
|
35.4
|
%
|
||||||||||||||||
Total revenue
|
38,754
|
31,864
|
21.6
|
%
|
112,135
|
88,657
|
26.5
|
%
|
Three months ended
|
Nine months ended
|
|||||||||||||||||||||||
(in US$ thousands, except percentages)
|
September
30, 2022
|
September
30, 2021
|
Variation
|
September
30, 2022
|
September
30, 2021
|
Variation
|
||||||||||||||||||
Subscription cost
|
(9,755
|
)
|
(9,737
|
)
|
0.2
|
%
|
(29,917
|
)
|
(27,911
|
)
|
7.2
|
%
|
||||||||||||
Services cost
|
(2,872
|
)
|
(3,054
|
)
|
(6.0
|
)%
|
(8,321
|
)
|
(7,921
|
)
|
5.0
|
%
|
||||||||||||
Total cost
|
(12,627
|
)
|
(12,791
|
)
|
(1.3
|
)%
|
(38,238
|
)
|
(35,832
|
)
|
6.7
|
%
|
Three months ended
|
Nine months ended
|
|||||||||||||||||||||||
(in US$ thousands, except percentages)
|
September
30, 2022
|
September
30, 2021
|
Variation
|
September
30, 2022 |
September
30, 2021 |
Variation
|
||||||||||||||||||
General and administrative
|
(6,944
|
)
|
(9,947
|
)
|
(30.2
|
)%
|
(21,296
|
)
|
(24,976
|
)
|
(14.7
|
)%
|
||||||||||||
Percentage of total revenue
|
(17.9
|
)%
|
(31.2
|
)%
|
-
|
(19.0
|
)%
|
(28.2
|
)%
|
-
|
Three months ended
|
Nine months ended
|
|||||||||||||||||||||||
(in US$ thousands, except percentages)
|
September
30, 2022
|
September
30, 2021
|
Variation
|
September
30, 2022
|
September
30, 2021
|
Variation
|
||||||||||||||||||
Sales and marketing
|
(16,175
|
)
|
(19,330
|
)
|
(16.3
|
)%
|
(55,394
|
)
|
(46,062
|
)
|
20.3
|
%
|
||||||||||||
Percentage of total revenue
|
(41.7
|
)%
|
(60.7
|
)%
|
-
|
(49.4
|
)%
|
(52.0
|
)%
|
-
|
Three months ended
|
Nine months ended
|
|||||||||||||||||||||||
(in US$ thousands,except percentages)
|
September
30, 2022
|
September
30, 2021
|
Variation
|
September
30, 2022
|
September
30, 2021
|
Variation
|
||||||||||||||||||
Research and development
|
(13,812
|
)
|
(14,179
|
)
|
(2.6
|
)%
|
(43,146
|
)
|
(33,271
|
)
|
29.7
|
%
|
||||||||||||
Percentage of total revenue
|
(35.6
|
)%
|
(44.5
|
)%
|
-
|
(38.5
|
)%
|
(37.5
|
)%
|
-
|
Three months ended
|
Nine months ended
|
|||||||||||||||||||||||
(in US$ thousands, except percentages)
|
September
30, 2022
|
September
30, 2021 |
Variation
|
September
30, 2022
|
September
30, 2021
|
Variation
|
||||||||||||||||||
Financial income
|
7,137
|
2,575
|
177.2
|
%
|
16,125
|
5,119
|
215.0
|
%
|
||||||||||||||||
Financial expense
|
(7,327
|
)
|
(3,141
|
)
|
133.3
|
%
|
(26,462
|
)
|
(8,394
|
)
|
215.2
|
%
|
||||||||||||
Financial result, net
|
(190
|
)
|
(566
|
)
|
(66.4
|
)%
|
(10,337
|
)
|
(3,275
|
)
|
215.6
|
%
|
As at September 30, 2022
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Amortized cost
|
Gross
unrealized gain
|
Gross
unrealized loss
|
Fair value
|
|||||||||||||
Short-term investments
|
219,240
|
1,004
|
(8,007
|
)
|
212,237
|
As at December 31, 2021
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Amortized cost
|
Gross
unrealized gain
|
Gross
unrealized loss
|
Fair value
|
|||||||||||||
Short-term investments
|
176,775
|
540
|
(124
|
)
|
177,191
|
For the nine months ended
|
||||||||
(in US$ thousands, except percentages)
|
September
30, 2022
|
September
30, 2021
|
||||||
Net cash used in operating activities
|
(31,808
|
)
|
(31,830
|
)
|
||||
Net cash provided by (used in) investing activities
|
(46,102
|
)
|
11,057
|
|||||
Net cash provided by (used in) financing activities
|
(10,456
|
)
|
284,956
|
|||||
Net increase (decrease) in cash and cash equivalents
|
(88,366
|
)
|
264,183
|
●
|
Changes in operating assets which consisted mainly of an increase in trade receivables in the amount of US$0.6 million for the nine months ended
September 30, 2022, compared to an increase of US$9.9 million for the nine months ended September 30, 2021, and a decrease in prepaid expenses in the amount of US$3.9 million for the nine months ended September 30, 2022, compared to an
increase of US$0.6 million for the nine months ended September 30, 2021. This was partially offset by:
|
●
|
Changes in operating liabilities which consisted mainly of nil variances in deferred revenue for the nine months ended September 30, 2022, compared to an increase of US$9.7 million for the nine
months ended September 30, 2021, and an increase in accounts payable and accrual expenses in the amount of US$3.2 million for the nine months ended September 30, 2022, compared to an increase of US$10.2 million for the nine months ended
September 30, 2021.
|
Transaction
|
Interest rate risk (i)
|
Book value
|
||
(in millions of US$)
|
||||
Loans and financing
|
TJLP and CDI
|
1,742
|
|
VTEX |
|
|
|
|
|
By: /s/ André Spolidoro Ferreira Gomes |
|
Name: André Spolidoro Ferreira Gomes |
Title: Chief Financial Officer |